Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $85,092 initial cash invested.
-19.07%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,694
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $3,046 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,092
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$3,046
Mortgage P&I
119%
$2,022
Property Taxes
10%
$176
Home Insurance
8%
$142
HOA
16%
$265
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0